Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.38% first-year return on $85,347 initial cash invested.
7.38%
Cash On Cash
8.43%
Cap Rate
1.44
DSCR
$4,053
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,347
Downpayment
20%
$64,140
Closing costs
1%
$3,207
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$3,528
Mortgage P&I
39%
$1,567
Property Taxes
12%
$471
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446